Loading...
HomeMy WebLinkAboutC-8577-14A - Cultural Arts Grants - FY 22-23 - Dance Performance EducationGRANT AGREEMENT BETWEEN THE CITY OF NEWPORT BEACH AND BACKHAUS DANCE This Grant Agreement ("Agreement") is entered into this 12th day of April, 2022 ("Effective Date"), by and between the City of Newport Beach, a California municipal corporation and Charter City ("City"), and BACKHAUS DANCE, a California corporation located at Post Office Box: 5890, Orange, California 92863 ("Grantee"). City and Grantee are at times individually referred to as "Party" and collectively as "Parties" herein. RECITALS A. It is the policy of the City Council that the City's budget specifically allows the City Council to direct revenue towards non-profit agencies, community groups, community events, or enhancement projects with worthy projects or programs which the City Council deems beneficial to the residents' quality of life. B. Grantee requested a grant from the City for dance performance education ("Grant Proposal"). C. The City Council determined the Grant Proposal is for a worthy project that will benefit the City's residents' quality of life. D. The City Council approved a grant in the amount of Four Thousand Dollars and 00/100 ($4,000.00) ("Grant Funds") to Grantee pursuant to certain conditions regarding expenditure, reporting, and accounting requirements. NOW, THEREFORE, the Parties agree as follows: 1. GRANT 1.1. City awards to Grantee Grant Funds in the amount of Four Thousand Dollars and 00/100 ($4,000.00) as requested by Grantee in the Grant Proposal attached hereto as Exhibit A and incorporated herein by reference, or such other amount as authorized by the City Council. 1.2. Grant Funds shall be disbursed by City to Grantee as follows (select one): ® At the time of execution of this Agreement. 2. TERM The term of this Agreement shall commence on the Effective Date and shall continue in full force and effect until February 18, 2023, unless terminated earlier as provided herein. BACKHAUS DANCE Page 1 3. RESTRICTIONS ON USE OF FUNDS AND OTHER REQUIREMENTS RELATED TO THE RECEIPT OF GRANT FUNDS 3.1. The Grant Funds are subject to the following expenditure conditions ("Approved Uses"): 3.1.1. The Grant Funds shall be expended solely for the purposes provided in Exhibit A; 3.1.2. The Grant Funds shall not be used for any activity that would violate City, state or federal statutory or decisional law such as regulations affecting non-profit or tax exempt organizations exempt from taxation pursuant to Section 501(c)(3) of the Internal Revenue Code; and 3.2. Grantee further warrants to City that the Grant Funds will be spent solely for the Approved Uses and the Grant Funds shall be used by Grantee during this Agreement's term otherwise the Grant Funds shall be returned to City, as provided in Section 5 below. 3.3. Grantee shall conduct background checks for all of its volunteers and employees who work with minor children in relation to any project described in Grantee's Grant Proposal. To the extent applicable, Grantee shall provide the City certification that it has complied with this requirement prior to the receipt of Grant Funds. 4. REPORTING AND ACCOUNTING REQUIREMENTS 4.1. At all times during the term of this Agreement, Grantee shall maintain true, proper, and complete books, records, and accounts (collectively, "Books and Records") in which shall be entered fully and accurately all transactions taken with respect to the operations of Grantee under the Grant Proposal and the expenditure of the Grant Funds. Grantee shall maintain the Books and Records in accordance with Generally Accepted Accounting Principles. Grantee shall make available to City such Books and Records upon City's request. 4.2. If the Grantee has been audited by an independent auditor or has been the subject of a compliance audit/examination by a grantee or regulatory agency during the past three years, audit reports and management letters indicating compliance violations, fraud, illegal acts, material weaknesses in internal control structure or reportable conditions, in connection with such audits shall be delivered to the City thirty (30) days prior to the effective date of this agreement. If no audits or events as described above have occurred during this period, the Grantee shall provide City a written assertion that no audits or similar examinations have occurred during the three (3) year period and an assertion that the Grantee is not aware of any events or conditions, described above, or other information that might reasonable impact City's decision to fund the grant as requested. BACKHAUS DANCE Page 2 4.3. City reserves the right to designate its own employee representative(s) or its contracted representative(s) with a Certified Public Accounting firm who shall have the right to audit Grantee's accounting procedures and internal controls of Grantee's financial systems as they relate to the Grant Proposal and to examine any cost, revenue, payment, claim, other records or supporting documentation resulting from any items set forth in this Agreement. Any such audit(s) shall be undertaken by City or its representative(s) at mutually agreed upon reasonable times and in conformance with generally accepted auditing standards. Grantee agrees to fully cooperate with any such audit(s). 4.4. This right to audit shall extend during the length of this Agreement and for a period of three (3) years or longer, if required by law, following the date of any Grant Funds tendered under this Agreement. Grantee agrees to retain all necessary records/documentation for the entire length of this audit period. 4.5. Grantee shall, upon conclusion of the event, furnish the City with a Balance Sheet and Income Statement describing the receipt and disbursement activities of Grantee with respect to the Grant Funds. In its sole and absolute discretion, the City may also require Grantee to submit: (i) quarterly check registers and descriptions of each disbursement; (ii) budget -to -actual -results; and (iii) a statement of position describing the assets and liabilities associated with the Grant event. All reports, including a post -event evaluation, shall be due to the City no later than forty-five (45) days following the conclusion of the event. In the event that an independent audit is conducted, Grantee shall forward a copy of the audited report to the City for review, including any Management Letter, Report on Internal Controls, or Reportable Conditions letter generated during the course of the audit. 4.6. Grantee agrees to exercise prudent financial management processes including proper oversight of all assets, budget preparation, and timely reporting including budget - to -actual -comparisons. 4.7. All Approved Uses shall be performed by Grantee or under Grantee's supervision. Grantee represents that it possesses the professional and technical skills required to perform the services required by this Agreement, and that it will perform all services with a standard of care and in a manner commensurate with the community professional standards and with the ordinary degree of skill and care that would be used by other reasonably competent practitioners of the same discipline under similar circumstances. 4.8. If Grantee has supported Political Action Committees(s) (PACs) during the past three (3) years, the Grantee shall hire an independent auditor to perform limited, agreed- upon testwork procedures to provide City assurance that City sponsored event profits did not subsidize the funding of Political Action Committees (PACs) and event proceeds were adequately segregated from funds used to support PACs. Agreed upon procedures may include a review of a detail list of the past three (3) years of PAC contributions and expenditures, including: a. An identifying donor number, date and amount of each reported contribution; and BACKHAUS DANCE Page 3 b. A detail of expenditures sufficient enough to determine that the expenditures were solely for PAC -related expenses; and c. Any retained earnings or fund balance at the end of each fiscal year. Substantive documentation for the contribution and expenditure should be available upon request. City shall approve the agreed-upon testwork procedures prior to the commencement of fieldwork. 5. USE OF GRANT FUNDS 5.1. The Grant Funds shall be used solely by Grantee for the Approved Uses and for no other use. In the event that the Grant Funds are not used for the Approved Uses or are not expended by or before February 11, 2023, Grantee shall notify the City in writing, and shall be obligated to return the Grant Funds to City within thirty (30) days. 5.2. The City's grant contribution shall only be used for non-sectarian purposes. Grantees shall not use the City's grant contribution, or any portion thereof, for any purpose that violates local, state, or federal law, including, but not limited to, the Establishment Clause. 6. INDEMNIFICATION 6.1. To the fullest extent permitted by law, Grantee shall indemnify, defend and hold harmless City, its City Council, boards and commissions, officers, agents, volunteers, and employees (collectively, the "Indemnified Parties") from and against any and all claims (including, without limitation, claims for bodily injury, death or damage to property), demands, obligations, damages, actions, causes of action, suits, losses, judgments, fines, penalties, liabilities, costs and expenses (including, without limitation, attorney's fees, disbursements and court costs) of every kind and nature whatsoever (individually, a "Claim"; collectively, "Claims"), which may arise from or in any manner relate (directly or indirectly) to this Agreement (including the negligent and/or willful acts, errors and/or omissions of Grantee, its principals, officers, agents, employees, vendors, suppliers, consultants, subcontractors, anyone employed directly or indirectly by any of them or for whose acts they may be liable or any or all of them). 6.2. Notwithstanding the foregoing, nothing herein shall be construed to require Grantee to indemnify the Indemnified Parties from any Claim arising from the sole negligence or willful misconduct of the Indemnified Parties. Nothing in this indemnity shall be construed as authorizing any award of attorney's fees in any action on or to enforce the terms of this Agreement. This indemnity shall apply to all claims and liability regardless of whether any insurance policies are applicable. The policy limits do not act as a limitation upon the amount of indemnification to be provided by Grantee. BACKHAUS DANCE Page 4 7. GRANTEE INDEPENDENCE In the performance of this Agreement, the Grantee, and the agents and employees of Grantee, shall act in an independent capacity and are not officers, employees or agents of the City. The manner and means of performing the Approved Uses are under the control of Grantee, except to the extent they are limited by statute, rule or regulation and the expressed terms of this Agreement. Nothing in this Agreement shall be deemed to constitute approval for Grantee or any of Grantee's employees or agents, to be the agents or employees of City. Grantee shall have the responsibility for and control over the means of performing the Approved Uses, provided that Grantee is in compliance with the terms of this Agreement. Anything in this Agreement that may appear to give City the right to direct Grantee as to the details of the performance or to exercise a measure of control over Grantee shall mean only that Grantee shall follow the desires of City with respect to the results of the Approved Uses. 8. PROHIBITION AGAINST TRANSFERS Grantee shall not assign, sublease, hypothecate or transfer this Agreement or any of the services to be performed under this Agreement, directly or indirectly, by operation of law or otherwise without prior written consent of City. Any attempt to do so without written consent of City shall be null and void. 9. NOTICES 9.1. All notices, demands, requests or approvals to be given under this Agreemeni shall be given in writing and conclusively shall be deemed served when delivered personally or on the third business day after the deposit thereof in the United States mail, postage prepaid, first class mail, addressed as hereinafter provided. 9.2. All notices, demands, requests or approvals from Grantee to City shall be addressed to the City at: Attn: Camille Escareal-Garcia, Cultural Arts Assistant City of Newport Beach 100 Civic Center Drive P.O. Box 1768 Newport Beach, CA 92658-8915 9.3. All notices, demands, requests or approvals from City to Grantee shall be addressed to Grantee at: Attn: Nancy Warzer-Brady BACKHAUS DANCE 2762 Circle Drive Newport Beach, CA 92663 BACKHAUS DANCE Page 5 10. TERMINATION 10.1. Termination for Cause. Grantee shall be in default if Grantee fails or refuses to perform any duty required by the Agreement or performs in a manner inconsistent with the terms, conditions and restrictions in this Agreement. In such event, City shall give Grantee, thirty (30) days written notice to cure, if the default can be cured and City shall be entitled to terminate this Agreement if Grantee has not cured the default within the thirty (30) day cure period. City shall be entitled to immediately terminate this Agreement if the default cannot be cured through corrective action. If terminated for cause, Grant Funds shall be returned to the City pursuant to Section 5. This Agreement is made on an annual basis, and as such is subject to non -renewal at its termination. 10.2. Termination without Cause. City may terminate this Agreement at any time with or without cause upon seven (7) days written notice to Grantee, any remaining Grant Funds in Grantee's possession at the time of termination shall be returned to City pursuant to Section 5. 10.3. Specific Performance. Grantee agrees that the City has the legal right, and all necessary conditions have been satisfied, to specifically enforce Grantee's obligations pursuant to this Agreement. 11. STANDARD PROVISIONS 11.1. Recitals. City and Grantee acknowledge that the above Recitals are true and correct and are hereby incorporated by reference into this Agreement. 11.2. Compliance With all Laws. Grantee shall at its own cost and expense comply with all statutes, ordinances, regulations and requirements of all governmental entities, including federal, state, county or municipal, whether now in force or hereinafter enacted. 11.3. Waiver. A waiver by either Party of any breach, of any term, covenant or condition contained herein shall not be deemed to be a waiver of any subsequent breach of the same or any other term, covenant or condition contained herein, whether of the same or a different character. 11.4. Integrated Contract. This Agreement represents the full and complete understanding of every kind or nature whatsoever between the parties hereto, and all preliminary negotiations and agreements of whatsoever kind or nature are merged herein. No verbal agreement or implied covenant shall be held to vary the provisions herein. 11.5. Conflicts or Inconsistencies. In the event there are any conflicts or inconsistencies between this Agreement and the Grant Proposal or any other attachments attached hereto, the terms of this Agreement shall govern. 11.6. Interpretation. The terms of this Agreement shall be construed in accordance with the meaning of the language used and shall not be construed for or against either party by reason of the authorship of the Agreement or any other rule of construction which might otherwise apply. BACKHAUS DANCE Page 6 11.7. Amendments. This Agreement may be modified or amended only by a written document executed by both Grantee and City and approved as to form by the City Attorney. 11.8. Severability. If any term or portion of this Agreement is held to be invalid, illegal, or otherwise unenforceable by a court of competent jurisdiction, the remaining provisions of this Agreement shall continue in full force and effect. 11.9. Controlling Law And Venue. The laws of the State of California shall govern this Agreement and all matters relating to it and any action brought relating to this Agreement shall be adjudicated in a court of competent jurisdiction in the County of Orange, State of California. 11.10. Equal Opportunity Employment. Grantee represents that it is an equal opportunity employer and it shall not discriminate against any contractor, employee or applicant for employment because of race, religion, color, national origin, handicap, ancestry, sex or age or any other impermissible basis under law. 11.11. No Attorney's Fees. In the event of any dispute or legal action arising under this Agreement, the prevailing party shall not be entitled to attorney's fees. 11.12. Counterparts. This Agreement may be executed in two (2) or more counterparts, each of which shall be deemed an original and all of which together shall constitute one and the same instrument. [SIGNATURES ON NEXT PAGE] BACKHAUS DANCE Page 7 IN WITNESS WHEREOF, the Parties have caused this Agreement to be executed on the dates written below. APPROVED AS TO FORM: CITY ATTORNEY'S OFFICE Date: Y/t4 et By:� Aaron C. Harp ��►a��w1�a. City Attorney ATTEST: Date: , BrownLeilavni 1. City Clerk CITY OF NEWPORT BEACH, A Califon it mu� i ipaall corporation Date: I I By: _ D i Hetherton Library Services Director GRANTEE: BACKHAUS California corporation Q Date: 1.22 Jennifer Bac haus Chief Executive Officer Date: By: "7/, Kimberly Secretary [END OF SIGNATURES] Attachment: Exhibit A — Grant Proposal DANCE, a BACKHAUS DANCE Page 8 EXHIBIT A GRANT PROPOSAL BACKHAUS DANCE Page A-1 NEWPORT BEACH CITY ARTS COMMISSION 2022-2023 CULTURAL ARTS GRANT APPLICATION (Applications must be typed or word -processed- you may reformat on the computer as long as it appears the same: i.e. use Times New Roman 12 point and the same pagination.) Backhausdance Popular Name of Organization Backhaus Dance 05-0575068 Legal Name (if different) Federal Tax ID No. P. O. Box 5890 Mailing Address Orange 92863 City Zip Nancy Warzer-Brady 949-751-7874 Contact Name Telephone none nancynbackhausdance.ora backhausdance.org__ Fax E-mail Web Site Orange County, CA; Southern CA, nationwide Geographical Area Served Have you received a City of Newport Beach Cultural Arts Grant before? yes_ If so, when? _2021 Year organization was founded 2003 Number of paid staff 15 # of active volunteers 20 Total amount requested: (from request line of project budget) $ 4,000..Q0 Estimated number of people in Newport Beach that the proposed project(s) will serve: 500+ CULTURAL ARTS GRANT APPLICATION 1. Briefly describe below your organization's purpose, mission, and goals. Backhausdance was founded in 2003 as a non-profit organization by award-winning choreographer and Chapman University dance faculty member, Jennifer Backhaus, when she saw a need for establishing a non-profit arts organization devoted entirely to contemporary dance and creative movement in Orange County. The company has grown steadily, received numerous awards, and is widely recognized as a leader in performing and advocating for the art and education of contemporary dance in schools and communities in Orange County and nationally. Our mission is to engage and educate diverse audiences of all ages about the relevance and vitality of concert dance, both as an art form and for creative expression and communication, connecting to literacy and academic learning, professional pursuits, and for physical and mental health, joy, and well-being. The goal of our education programs is to introduce students and our community to the beauty and athleticism of contemporary dance, to be inclusive and accessible, to build cultural understanding and to celebrate our common humanity. We are committed to cultivating the next generation of dancers and to providing scholarships for our annual Summer Dance Intensive program, a life -changing experience for teens, emerging, and professionals. We have forged alliances with higher education institutions, city and county agencies, Title 1 schools and districts, and dance studios, theatres, museums and community organizations to provide the highest quality and meaningful experiences to enrich and unify our communities.. Annually, Backhausdance typically presents performances with original choreography and guest choreographers at theatres and venues in Orange County and our region, also touring throughout Europe and performing in New York. Woven into the fabric and soul of Backhausdance is being a champion for inclusivity, equity and diversity, honoring all perspectives and ideas, and providing accessibility to dance for all ages. After over one year working virtually and also live in wonderful, outdoor spaces, we are proceeding with hope and caution in 2021-2022, while moving ahead to celebrating our 20th anniversary season in 2022-2023. 2. Identify and describe why there is a need in the Newport Beach Community for your proposed project/program. According to Tamara Fairbanks, Visual and Performing Arts (VAPA) Coordinator, Newport -Mesa Unified School District, and Scott Fitzpatrick, Visual and Performing Arts (VAPA) Coordinator, Orange County Department of Education (OCDE) dance and creative movement instruction are not included in K-12 core curricula, and are offered sporadically as elective courses at the secondary level. Research studies conducted by the National Dance Education Association and National Endowment for the Arts indicate the positive impact that dance has on students' social -emotional and physical well-being, academic skill development in speaking, reading, comprehension, writing, math, sciences and history as well as improvement in memory, focus, school attendance, self-confidence, empathy, spatial reasoning, critical and creative thinking. As a leader in advocacy for dance, Backhausdance has over 15 years of experience working with teens through master classes, residencies, performances and our Summer Dance Intensive for ages 13 and above, and we are dedicated to nurturing the future generation. Our proposed program, Dance Expressions: Creativity and Choreography, will provide high school students with new and accessible opportunities to engage with contemporary dance through in-depth study and performances that are not offered at their schools. Dance Expressions is aligned with a major goal of NMUSD which is to prepare students for 21 st century readiness, creativity, and career pathways and to prioritize social and emotional learning with the theme of "My Face, My Name, My Story." The residency will provide students with opportunities to use movement to open up and communicate their inner feelings and to heal and recover from the struggles of the pandemic and unstable homes, bullying, etc. Many have ongoing severe mental health issues with depression and anxiety as well as major academic pressures to graduate high school, apply for college and/or search for a job as they transition into a new phase of their lives. 2 3. Describe the specific project/program that will be funded by a cultural grant. Include how the proposed project/program will be implemented and outline a schedule or project timeline, with planned dates and locations. Identify individuals and groups involved, particularly artists and performers, and describe their roles and responsibilities. Describe the background and qualifications of your organization and key personnel to be involved in the program. Remember: the Cityfunds only projects and programs- not operating expenses. These projects and programs must promote community involvement and awareness of the arts in Newport Beach. Is this a new or existing _X _ project/program? (2nd year) Backhausdance proposes to present Dance Expressions: Creativity and Choreography, an in-depth dance education partnership program to be held at two different Newport -Mesa Unified School District (NMUSD) schools: Corona del Mar Middle/High School (CDM) and Back Bay Continuation High School (BB), during September - October 2022. Designed for middle and high school students at both schools, the Dance Expressions project is a unique artist -in -residence experience offering an immersion into contemporary dance, Backhausdance movement vocabulary and technique, creative expression, gaining confidence and finding your artistic voice, choreography and improvisation, and pathways into professions in performing arts, while working closely with a professional company. Dance Expressions consists of a total of fifteen (15) 75 -minute workshops (reaching 125 students) and four (4) 45 -minute assemblies/performances by Backhausdance company dancers (reaching approximately 500 students and community members). Dance Expressions will also guide CDM students for their Fall 2022 Showcase. Dance Expressions Workshops: At CDM the proposed schedule for workshops in the classroom is Tuesdays, September 6, 13, and 20, 2022 between 8:30 am - 2 pm (period 1 for Dance 2 students, period 3 for Dance 3 students and period 5 for Dance 1 students. Each class level participates in a series of 3 workshops. At BB, a series of 6 workshops will be held on Wednesdays, September 14, 21, 28, October 5, 12, and 19, 2022 for one dance class, 11:30 am - 12:45 pm. Dance Expressions Performances/Assemblies: Held in the Sea King Theatre at CDM on Thursdays, September 29 and October 27, 2022, 9am - 9:45 am and 10:15am - 11 am. Backhausdance company members perform new repertory with facilitated discussion by Jennifer Backhaus, artistic director, to break down the dance movement phrases, production, lighting, costumes and musical elements, with question & answer session between dancers and audience. Invitations will be extended to additional CDM and BB classes. Depending on the schedule, an internationally renowned guest choreographer working with Backhausdancek, Ching Ching Wong, may be able to participate in one of the assemblies. A creative team of Backhausdance and Newport -Mesa USD teachers and administrators will plan, implement/teach, and evaluate the program. Backhausdance team members include Jennifer Backhaus, artistic director; Amanda Kay White, associate artistic director, company dancers/ experienced teaching artists Chihiro Sano, Kaitlin Regan, Alli Esposito and Sophia Lang, and Nancy Warzer-Brady, director of education and community engagement. School partners are Morgan Beckman, director of dance at CDM and Cami Marseilles, director of dance and fitness at BB. Principals at both schools endorse this program. 4. Define or describe the segment of the population in Newport Beach that you intend to serve by your project/program. Include such things as age, location, numbers served, etc. Dance Expressions: Creativity and Choreography will serve approximately 500 students in grades 8 -12, ages 14-18+ from CDM and BB. The students at both schools have little if any exposure to working with a professional dance company, and workshops will benefit participating students as they are encouraged to use their imaginations and to move freely in a safe environment while acquiring new artistic skills. Students at both schools need creative outlets to balance academic and their socio -emotional stressors. 5. PROJECT BUDGET Funding from the Funding from City of Newport Beach Other Sources EXPENSES -Personnel Artistic $4,000.00 $750.00 Administrative $1,000.00 Technical Production $500.00 EXPENSES -Operating Facility Expense/Space Rental $200.00 Marketing Production/Exhibition Expense Touring/Presentation Expense $150.00 Educational Materials Transportation $300.00 Equipment Other (if greater than 10%, annotate below GRAND TOTAL $4,000.00 52,900.00 Breakdown of Expenses - Personnel - Artistic Workshops - Corona Del Mar Middle/High School - dance 1, 2 and 3 classes - 3 workshops each level: total of nine (9), 75 -minute workshops taught by 2 dancers/teaching artists per workshop at $40 each = $720; Back Bay High School — six (6), 60 -minute workshops taught by 2 dancer/teaching artists at $40 each per session= $480 Performances at Corona del Mar Middle/High School - Four (4) 45 -minute interactive performances with Q & A sessions, 6 dancers at $75 each x 4 = $1,800 b. Artistic director fee $280 c. Preparation and rehearsals 6 dancers/teaching artists x 4 rehearsals at $30 each = $720 Funding from Other Sources - Backhausdance 22-23 budget and Corona del Mar Middle/High School (in-kind) 6. Describe the expected quantifiable outcomes of your project/program and how you will evaluate the results. Be very specific in addressing the ways that you will determine that your project/program met the needs that you identified and accomplishes the goals you set out to achieve (i.e. you provide 50 hours of musical instruction and instruments to the 100 children at Newport Elementary school as measured by music store rental receipts and logs of instructors.) Dance Expressions: Creativity and Choreography is developed in alignment with California Department of Education content standards for Dance, Universal Design for Learning curriculum guidelines, and Social -Emotional Learning standards. On-line pre -and post surveys will measure students' knowledge, assist in preparing the workshops and performances and overall assessment to achieve the project's goal of providing over 20 hours of instruction to over 100 middle and high school students and performances to an additional 400 students. The residency also will be assisting with and supporting the creation of new work by dance students in the Fall 2022 Choreography Showcase at CDM, November 17 and 18, 2022, open to the entire community. The creative team will meet prior to the program's launch and on a regular basis to ensure the program's overall success. 4 7. Attachments Requested A list of Board Members and their affiliations • A recent list of individuals, corporations and foundations that provide organizational support- not to exceed one page. • If you are a 501(c) (3) organization attach a copy of your IRS determination letter (or your fiscal agent's) indicating tax exempt status. • One brochure and/or one press clipping. Do not send photos, videos, CDs or any other extraneous material. It will not be presented to the City Arts Commission. httl2s://www.latimes.com/socal/daily-pilot/news/story/2021-10-02/earden-flow-an-evening-of-music-li aht-and-dance-alights-at-sherman-gardens-oct-16 8. Please complete this operating budget form for 2021/2022 and 2022/2023. This is nDI the project/program budget for which you are applying, but your overall organizational budget. You may annotate at the bottom if there are details critical to the proposal. OPERATING BUDGET 2021/22 Budget current 2022/23 Budget(projected) I. Income cash only) Contributed 140,500 155,555 Earned 131,500 135,445 Total Income 272,000 291,000 II. Expenses 2,875 33,465 Program 212,010 218,370 General and Administrative 38,025 39,165 Marketing and Development 19,100 20,055 Total Expenses 269,135 257,535 III. Operating Surplus/Deficit Income minus Expenses) 2,875 33,465 IV. Fund Balance at 49,740 52,615 -Beginning of Year V Accumulated Surplus 52,615 86,080 (Deficit) Add lines III and IV VI. In -Kind Contributions n/a n/a (attach schedule if greater than 10% of total income 9. I verify that the information submitted in this application is true and correct to the best of my knowledge. Name Nancy Warzer-Brady 7,7.�h . Signature Title Director of Education and Community Engagement Date FebruaLy 10, 2022